Home › 70-72 Russell Street, Worcester MA 01609 › Analyze

Property Analyzer

70-72 Russell Street, Worcester MA 01609 — $2,495,000 · 13 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $23,400 (13 units)

Assumptions (edit anything)

Results

Gross scheduled income$280,800/yr
Net operating income (NOI)$133,474/yr
Cap rate5.3%
GRM8.9
Loan amount$1,871,250
Mortgage (P&I)$12,449/mo
Annual cash flow$-15,920
Cash-on-cash return-2.6%
DSCR0.89

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing